[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 25.68%
YoY- 192.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 276,276 978,555 698,242 471,874 245,308 834,127 624,053 -41.94%
PBT 12,102 193,955 187,348 133,599 106,626 144,644 95,581 -74.81%
Tax -6,355 -23,514 -21,746 -9,317 -7,735 -15,165 -24,515 -59.37%
NP 5,747 170,441 165,602 124,282 98,891 129,479 71,066 -81.32%
-
NP to SH 5,747 170,441 165,602 124,282 98,891 129,479 71,066 -81.32%
-
Tax Rate 52.51% 12.12% 11.61% 6.97% 7.25% 10.48% 25.65% -
Total Cost 270,529 808,114 532,640 347,592 146,417 704,648 552,987 -37.94%
-
Net Worth 904,620 893,594 899,849 890,758 907,295 805,553 785,005 9.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 84,902 53,057 42,417 - 97,003 43,732 -
Div Payout % - 49.81% 32.04% 34.13% - 74.92% 61.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 904,620 893,594 899,849 890,758 907,295 805,553 785,005 9.92%
NOSH 212,851 212,255 212,228 212,085 211,984 210,877 218,664 -1.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.08% 17.42% 23.72% 26.34% 40.31% 15.52% 11.39% -
ROE 0.64% 19.07% 18.40% 13.95% 10.90% 16.07% 9.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 129.80 461.03 329.00 222.49 115.72 395.55 285.39 -40.88%
EPS 2.70 80.30 78.03 58.60 46.65 61.40 32.50 -80.98%
DPS 0.00 40.00 25.00 20.00 0.00 46.00 20.00 -
NAPS 4.25 4.21 4.24 4.20 4.28 3.82 3.59 11.91%
Adjusted Per Share Value based on latest NOSH - 211,591
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.28 124.96 89.17 60.26 31.33 106.52 79.69 -41.94%
EPS 0.73 21.77 21.15 15.87 12.63 16.53 9.08 -81.40%
DPS 0.00 10.84 6.78 5.42 0.00 12.39 5.58 -
NAPS 1.1552 1.1411 1.1491 1.1375 1.1586 1.0287 1.0025 9.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.42 4.56 4.86 4.82 5.35 4.50 4.28 -
P/RPS 3.41 0.99 1.48 2.17 4.62 1.14 1.50 72.97%
P/EPS 163.70 5.68 6.23 8.23 11.47 7.33 13.17 437.41%
EY 0.61 17.61 16.06 12.16 8.72 13.64 7.59 -81.40%
DY 0.00 8.77 5.14 4.15 0.00 10.22 4.67 -
P/NAPS 1.04 1.08 1.15 1.15 1.25 1.18 1.19 -8.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 -
Price 4.30 4.80 4.82 4.90 4.84 4.54 4.52 -
P/RPS 3.31 1.04 1.47 2.20 4.18 1.15 1.58 63.79%
P/EPS 159.26 5.98 6.18 8.36 10.38 7.39 13.91 408.74%
EY 0.63 16.73 16.19 11.96 9.64 13.52 7.19 -80.30%
DY 0.00 8.33 5.19 4.08 0.00 10.13 4.42 -
P/NAPS 1.01 1.14 1.14 1.17 1.13 1.19 1.26 -13.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment